Subscribe

VGI Public Company Limited (VGI.BK)

THB1.05 +0.02 (+1.94%)
TH SET Communication Services Advertising Agencies
Address 1000/9, BTS Visionary Park – South Tower 10900
Bangkok, BKK, TH
CEO Shun Leung Lap
Website vgi.co.th
IPO 2012-10-11
ISIN TH3740010Y09

Explore sections of this company profile

Also trades on Stock Exchange of Thailand · VGI-R.BK (THB) Stock Exchange of Thailand · VGI.BK (THB)
Description

VGI Public Company Limited, together with its subsidiaries, engages in the arrangement and provision of advertising services in Thailand. It operates in four segments: Transit, Digital Service, Distribution, and Other. The Transit segment offers advertising services in BTS stations, inside BTS trains, on BTS train bodies, and on BTS columns; and leases retail and merchandising space at BTS stations. Its Digital Service segment provides online advertising, data management, electronic payment services, and other finance services, such as non-life and online car insurance brokerage, and digital loans. The Distribution segment sells and distributes technologies products from China, including OEM products. Its Other segment offers advertising services in office buildings and others. The company also provides bill payment; lending services through digital platform under the Rabbit Cash brand; marketing; advertising media consulting and agency; and management consulting services. In addition, the company invests in securities of other companies; and publishes and distributes books for entertainment. The company was formerly known as VGI Global Media Public Company Limited and changed its name to VGI Public Company Limited in August 2019. VGI Public Company Limited was founded in 1995 and is headquartered in Bangkok, Thailand.

Market Cap & Enterprise Value
Merger & Acquisition History

No mergers or acquisitions recorded for this company.

Technical Outlook
Loading outlook…
Loading forecast...
Signal Summary Loading…
Indicator 1D1W2W3W1M
Each column is computed on that timeframe's candles (1D = daily, 1W ≈ weekly, 1M ≈ monthly), not on the same last day. ▲ bullish · ▼ bearish · — neutral. The Net row counts signals per column; hover any cell (or the indicator name) to see the exact rule behind it.
Day Score & sub-scores
Statistical fingerprint & regime detail
Conditional historical analysis
Customize analysis (advanced)
Indicative levels generated algorithmically. Not financial advice.
Risk Profile
Loading risk profile…
Price Chart
Averages
Trend
Price
Levels
Draw
THB1.05 +0.02 (+1.94%)
Loading historical data…
Volume Profile
Loading…
Liquidity & share structure
Average Volume
151M
Beta
0.63
Float Shares
11.16B
Free Float %
52.9%
Price Performance
1D5D1M3M6M YTD1Y3Y5Y10YMax
+2.30% -2.20% +3.49% -25.83% -16.04% -6.32% -59.91% -72.70% -85.19% -79.68% -61.47%
Rolling Volatility
Loading…
Drawdown
Loading…
Relative Strength
Loading…
Monthly Returns Heatmap
From To
Loading…
Annual Monthly Returns
Loading…
Daily Returns Distribution
vs.
Loading histogram data…

Revenue flow

Revenue by geography

Revenue by segment

From To

Revenue composition

From To

By product

By geography

Financial Statements

Income Statement

Balance Sheet

Cash Flow Statement

Key Metrics

Financial Ratios

Employees

Financial Growth (CAGR)

Market Data

Price Targets & DCF
Current price
1.05
Ratings Trend (MoM) 0% Bullish
Rating 2026-05 Change
Strong Buy 0 0
Buy 0 0
Hold 2 -1
Sell 1 -1
Strong Sell 1 0
Quality scores
Altman Z-Score
4.16
Safe zone
Piotroski F-Score
3 / 9
Average
MOAT Score
2 / 10
No MOAT
Composite Rating
C+
Overall Score
2 / 5
Medium
DCF Score
1 / 5
Low
ROE Score
1 / 5
Low
ROA Score
1 / 5
Low
D/E Score
4 / 5
High
P/E Score
1 / 5
Low
P/Book Score
5 / 5
High
Operational MOAT
✗ Below peers
  • ✗
    Revenue growth Advertising Agencies: +8.1%
    -11.6% Q1'26: -9.1% (vs Q1'25)
  • ✗
    EPS growth Advertising Agencies: +38.8%
    -249.6% Q1'26: -1,772.2% (vs Q1'25)
  • ✗
    FCF margin FCF growth · Advertising Agencies: +39.2%
    -40.4% Q1'26: -1.6% (vs Q1'25)
  • ✗
    EBIT margin Advertising Agencies: +7.9%
    -21.3% Q1'26: -31.3% (vs Q1'25)
  • ✗
    ROIC Advertising Agencies: +6.8%
    -5.7% Q1'26: -8.1% (vs Q1'25)
  • ✗
    Share dilution Advertising Agencies: +0.0%
    +42.2% Q1'26: +45.4% (vs Q1'25)
  • ✗
    Debt / EBITDA Net debt/EBITDA · Advertising Agencies: -1.31×
    -0.89× Q1'26: -0.63× (vs Q1'25)
Valuation Multiples From To
Price Forecast (3Y) From To
Model
Adjust
P/E
Theoretical Return — If Invested Today

* These projections are based on analyst consensus estimates and user-defined valuation multiples. This table is for informational purposes only and does not constitute a recommendation to buy or sell any security. Past performance is not indicative of future results.

DCF Interactive Model (UFCF)
Projection years:
Market assumptions
▶ WACC components (optional)
Ke (Cost of Equity) = Rf + β (0.59) × ERP
WACC = 96% × Ke + 4% × Kd (4.2%) × (1−t)

Modifying these values recalculates WACC automatically.

Business assumptions
—
Current price: 1.05
Enterprise Value: — Equity Value: — Terminal Value: — TV as % of EV: —

Base values reflect the latest available data for this company and market conditions.

Consensus Estimates
Metric Mar 2015
actual 		Mar 2016
actual 		Mar 2017
actual 		Mar 2018
actual 		Mar 2019
actual 		Mar 2020
actual 		Mar 2021
actual 		Mar 2022
actual 		Mar 2023
actual 		Mar 2024
actual 		Mar 2025
actual 		Mar 2026
3 Rev. Ana.
2 EPS Ana. 		Mar 2027
3 Rev. Ana.
3 EPS Ana. 		Mar 2028
2 Rev. Ana.
2 EPS Ana. 		Mar 2029
1 Rev. Ana.
1 EPS Ana.
Revenue
2.96B
est: 3.12B (-4.9%)
2.11B
est: 2.13B (-1.4%)
3.05B
est: 2.69B (+13.6%)
3.94B
est: 3.87B (+1.8%)
5.16B
est: 4.96B (+4.0%)
3.58B
est: 5.63B (-36.4%)
2.17B
est: 3.08B (-29.7%)
3.84B
est: 4.44B (-13.5%)
4.65B
est: 5.21B (-10.7%)
4.54B
est: 4.89B (-7.3%)
4.92B
est: 5.37B (-8.3%)
4.70B
4.64B – 4.77B
-12.4% YoY
4.96B
4.80B – 5.11B
+5.5% YoY
5.20B
5.19B – 5.21B
+4.8% YoY
5.46B
5.28B – 5.61B
+5.0% YoY
EBITDA
1.39B
est: 271.83M (+410.5%)
1.09B
est: 186.21M (+485.9%)
1.16B
est: 234.30M (+393.8%)
1.65B
est: 337.37M (+389.5%)
1.53B
est: 432.75M (+253.8%)
1.60B
est: 491.31M (+226.1%)
1.24B
est: 268.81M (+362.7%)
538.81M
est: 387.25M (+39.1%)
292.62M
est: 454.26M (-35.6%)
-2.57B
est: 426.93M (-703.1%)
1.12B
est: 468.01M (+138.3%)
410.21M
405.09M – 416.12M
-12.4% YoY
432.86M
419.11M – 445.41M
+5.5% YoY
453.45M
452.53M – 454.36M
+4.8% YoY
475.95M
460.83M – 489.75M
+5.0% YoY
EBIT
1.07B
est: -186.60M (+670.8%)
1.15B
est: -127.83M (+1,002.6%)
1.03B
est: -160.84M (+737.7%)
1.26B
est: -231.59M (+643.0%)
1.22B
est: -297.07M (+510.5%)
1.17B
est: -337.27M (+448.3%)
774.31M
est: -184.53M (+519.6%)
53.00M
est: -265.84M (+119.9%)
-223.64M
est: -311.83M (+28.3%)
-3.22B
est: -293.07M (-997.8%)
427.72M
est: -321.27M (+233.1%)
-281.59M
-285.65M – -278.08M
+12.4% YoY
-297.14M
-305.76M – -287.70M
-5.5% YoY
-311.27M
-311.90M – -310.65M
-4.8% YoY
-326.72M
-336.20M – -316.34M
-5.0% YoY
Net Income
837.58M
est: 2.39B (-65.0%)
940.52M
est: 1.84B (-48.9%)
826.40M
est: 1.59B (-48.0%)
846.23M
est: 1.52B (-44.2%)
1.10B
est: 1.88B (-41.3%)
1.42B
est: 2.26B (-36.9%)
979.77M
est: 913.04M (+7.3%)
-120.26M
est: 110.97M (-208.4%)
-64.88M
est: 47.16M (-237.6%)
-3.49B
est: -5.63B (+38.0%)
501.23M
est: 324.73M (+54.4%)
253.95M
206.30M – 272.32M
-21.8% YoY
192.01M
117.44M – 266.59M
-24.4% YoY
206.34M
137.56M – 275.12M
+7.5% YoY
206.34M
197.82M – 214.12M
+0.0% YoY
SGA
417.03M
est: 1.33B (-68.7%)
362.43M
est: 913.55M (-60.3%)
1.02B
est: 1.15B (-11.5%)
1.18B
est: 1.66B (-28.7%)
1.43B
est: 2.12B (-32.5%)
1.30B
est: 2.41B (-45.9%)
925.65M
est: 1.32B (-29.8%)
1.16B
est: 1.90B (-38.7%)
2.01B
est: 2.23B (-9.8%)
2.52B
est: 2.09B (+20.4%)
2.07B
est: 2.30B (-9.8%)
2.01B
1.99B – 2.04B
-12.4% YoY
2.12B
2.06B – 2.19B
+5.5% YoY
2.22B
2.22B – 2.23B
+4.8% YoY
2.34B
2.26B – 2.40B
+5.0% YoY
EPS
0.12
est: 0.16 (-27.1%)
0.14
est: 0.13 (+10.4%)
0.12
est: 0.11 (+9.6%)
0.12
est: 0.10 (+14.9%)
0.13
est: 0.13 (+0.5%)
0.16
est: 0.16 (+2.9%)
0.11
est: 0.06 (+74.9%)
-0.01
est: 0.01 (-281.8%)
-0.01
est: 0.00 (-284.2%)
-0.31
est: -0.27 (-13.4%)
0.04
est: 0.02 (+126.4%)
0.01
0.01 – 0.01
-29.8% YoY
0.01
0.01 – 0.01
-9.6% YoY
0.01
0.01 – 0.01
+0.0% YoY
0.01
0.01 – 0.01
+0.0% YoY
Historical Ratings (3M)
Date Rating Overall DCF ROE ROA D/E P/E P/B
2026-05-26 C+ 2/5 1/5 1/5 1/5 4/5 1/5 5/5
2026-05-25 B 3/5 1/5 2/5 3/5 4/5 1/5 5/5
2026-05-22 B 3/5 1/5 2/5 3/5 4/5 1/5 5/5
2026-05-21 B 3/5 1/5 2/5 3/5 4/5 1/5 5/5
2026-05-20 B 3/5 1/5 2/5 3/5 4/5 1/5 5/5
2026-05-19 B 3/5 1/5 2/5 3/5 4/5 1/5 5/5
2026-05-18 B 3/5 1/5 2/5 3/5 4/5 1/5 5/5
2026-05-15 B- 3/5 1/5 2/5 3/5 3/5 1/5 5/5
2026-05-14 B- 3/5 1/5 2/5 3/5 3/5 1/5 5/5
2026-05-13 B- 3/5 1/5 2/5 3/5 3/5 1/5 5/5
2026-05-12 B- 3/5 1/5 2/5 3/5 3/5 1/5 5/5
2026-05-11 B- 3/5 1/5 2/5 3/5 3/5 1/5 5/5
2026-05-08 B- 3/5 1/5 2/5 3/5 3/5 1/5 5/5
2026-05-07 B- 3/5 1/5 2/5 3/5 3/5 1/5 5/5
2026-05-06 B- 3/5 1/5 2/5 3/5 3/5 1/5 5/5
2026-05-05 B- 3/5 1/5 2/5 3/5 3/5 1/5 5/5
2026-04-30 B- 3/5 1/5 2/5 3/5 3/5 1/5 5/5
2026-04-29 B- 3/5 1/5 2/5 3/5 3/5 1/5 5/5
2026-04-28 B- 3/5 1/5 2/5 3/5 3/5 1/5 5/5
2026-04-27 B- 3/5 1/5 2/5 4/5 2/5 1/5 5/5
2026-04-24 B- 3/5 1/5 2/5 4/5 2/5 1/5 5/5
2026-04-23 B- 3/5 1/5 2/5 4/5 2/5 1/5 5/5
2026-04-22 B- 3/5 1/5 2/5 4/5 2/5 1/5 5/5
2026-04-21 B- 3/5 1/5 2/5 4/5 2/5 1/5 5/5
2026-04-20 B- 3/5 1/5 2/5 4/5 2/5 1/5 5/5
2026-04-17 B- 3/5 1/5 2/5 4/5 2/5 1/5 5/5
2026-04-16 B- 3/5 1/5 2/5 4/5 2/5 1/5 5/5

Owner Earnings

Owner's Earnings (history) From To
Owner alignment
Owner's Earnings TTM
-259.26M
OE per share TTM
-0.01
Owner's Yield
-1.38%
Maintenance CapEx ratio
—
Maint CapEx / Avg PPE
41.0%

Ownership Overview

Ownership breakdown

Ownership breakdown not available.

At a glance
Institutional holders
—
Total invested
—
Insider transactions (90d)
0
Beneficial owners (>5%)
0
Beneficial owners (>5%)

No beneficial ownership filings recorded.

Institutional Activity (13F)

Institutional ownership trend

Institutional history not available.

Top institutional holders

Top holders not available.

ETF Ownership

Top ETFs holding this stock Held by 1 ETFs in our universe
# ETF Weight Est. AUM exposure TER
1 State Street SPDR S&P Emerging Markets Small Cap ETF EWX 0.01% 58.5K 0.65%

Insider Activity

Insider Activity — Latest Quarter

No insider activity available.

Insider buys vs sells (history)

Insider history not available.

Recent insider transactions

No recent insider transactions.

Executive team

Top executives
EBIT / Employee
-1.36M
Shares Outstanding
21.10B

Executive compensation

Executive compensation (annual)

Executive compensation not available.

CEO compensation breakdown

No CEO compensation history available.

Proxy statements

Proxy statements (DEF 14A)

No proxy statements available for this company yet.

Recent SEC filings

Recent SEC filings

No SEC filings available for this company yet.

Executive team

NameTitleCompensationGender
Kin Tak Chan Chief Operating Officer & Executive Director 704.0K male
Kavin Kanjanapas Executive Director 504.0K male
Chitkasem Moo-Ming Chief Financial Officer 232.4K female
Shun Leung Lap Chief Executive Officer & Director 232.4K male
Pitchapaksorn Jitopas Billing & Accounting Director — female
Prispakorn Pangwiphat Company Secretary — female
Oranuch Rujirawona Chief Sales Officer — female
Daniel Ross Head of Investor Relations — male
Chavin Kalayanamitr Chief Technology Officer — male
Pipop Intaratut Head of Internal Audit Division — male
ESG Score History

No data available for this company.

Senate Trading Activity

No Senate trading activity found for this company.

House Trading Activity

No House trading activity found for this company.

Market share among peers
Peer comparison — filtered group (TTM)
Your opinion

Share your view on this stock and instantly see how the community has voted over the last 6 months.

These are community opinions and do not constitute buy or sell advice to act on. The results shown are based on aggregated opinions and are not an investment recommendation, nor do they intend to influence any investment decision.

Dividend yield history

Dividend history

Earnings history

Earnings reports

Stock splits

Related companies

Largest companies in Advertising Agencies